272.2
Revenue₺M
443.0
468.4
498.7
520.8
548.0
577.3
597.7
619.0
649.7
684.5
295.7
4.55%
4.90%
62
6.98
Revenue growth%
9.55
11.42
12.12
13.58
16.30
15.68
18.46
16.19
18.33
18.13
12.22
18.13
15.93
15
5.50
Gross margin%
10.16
9.79
9.38
9.40
7.21
6.68
8.62
10.06
10.60
9.03
22.49
9.03
9.39
81
12.24
Operating margin%
21.67
23.13
21.57
22.89
20.29
18.73
17.40
16.45
13.68
12.31
23.85
16.45
19.51
84
15.15
Net margin%
30.86
33.24
33.05
36.01
38.30
36.90
34.14
36.62
38.42
41.33
26.10
36.90
36.32
11
14.96
P/E ratio (avg)x
25.27
24.17
23.50
21.38
23.81
26.10
23.62
22.73
23.69
23.90
37.98
23.69
23.75
14
7.419
EV/EBITx
26.92
29.13
26.79
24.16
26.79
28.16
25.59
25.71
26.02
28.32
28.59
26.02
26.79
54
12.43
FCF yield (avg)%
9.54
11.69
9.40
9.64
10.78
11.98
9.90
9.37
6.58
4.21
11.45
9.37
9.59
58
18.78
FCF margin%
24.89
25.69
25.11
27.48
27.68
28.04
27.45
25.16
25.33
26.64
4.49
26.64
26.17
69
0.405
FCF / Net incomex
0.957
0.901
0.970
1.050
1.059
1.060
1.072
0.994
0.900
0.960
1.663
0.994
0.982
77
2.13
ROIC%
16.66
19.34
19.25
20.96
22.71
25.38
26.21
24.82
23.70
21.20
2.80
24.82
21.95
30
9.54
Return on equity%
18.62
18.71
17.14
19.71
19.34
22.29
20.37
23.00
24.51
26.28
8.05
23.00
20.04
10
7.29
Return on assets%
14.61
15.74
16.38
14.86
12.89
14.79
14.76
16.13
17.49
16.65
23.72
16.13
15.30
14
0.28
EPS₺
0.35
0.34
0.33
0.36
0.38
0.37
0.38
0.42
0.46
0.51
0.31
5.80%
4.29%
—
13.56
EPS growth%
0.40
1.27
1.51
2.75
2.26
3.72
5.53
7.15
7.89
7.04
25.28
7.04
3.24
33
0.46
Bookvalue per sh₺
0.47
0.56
0.60
0.69
0.70
0.68
0.72
0.78
0.85
0.84
0.27
3.68%
5.77%
—
0.11
FCF per share₺
0.46
0.48
0.57
0.58
0.65
0.63
0.73
0.73
0.80
0.90
0.21
6.66%
8.80%
—
0.13
Dividend per sh₺
0.37
0.34
0.32
0.36
0.37
0.33
0.36
0.37
0.38
0.36
0.15
(0.85%)
(0.03%)
—
20.04
Div yield (avg)%
6.01
3.43
0.54
2.11
4.45
3.53
2.73
4.14
6.06
7.65
3.55
4.14
3.83
44
28.32
Payout ratio%
22.78
19.85
20.95
20.28
20.04
17.70
19.80
18.53
21.20
21.86
28.62
19.80
20.16
92
425.4
Shares (diluted)M
374.8
404.3
420.1
385.5
368.9
333.9
315.6
339.7
322.1
291.8
425.5
(4.58%)
(2.61%)
11
29.65
Buyback yield%
29.73
30.25
31.51
28.96
30.02
28.67
26.83
29.54
26.99
29.14
23.75
28.67
29.34
38
1.454
D/E ratiox
0.422
0.481
0.553
0.619
0.642
0.726
0.764
0.880
0.968
0.995
1.245
0.880
0.684
30
470.8
Enterprise value₺M
379.8
434.8
448.1
436.9
430.9
432.7
453.2
453.5
518.0
572.2
276.5
5.84%
4.95%
91
0.417
LT debt₺B
0.602
0.636
0.667
0.669
0.643
0.758
0.727
0.836
0.877
1.019
0.115
9.65%
6.94%
71
Revenue
₺684.5M
4.90%
1.00×
Cost of revenue
₺467.8M
4.66%
0.98×
Operating expenses
₺84.12M
5.59%
1.07×
Goodwill & intangibles
18.93%
Spread over hurdle
(23.07%)